[NOVAMSC] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[NOVAMSC] NOVA MSC BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -1783.27%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
NOVAMSC's Result
NOVAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 7,950 6,849 7,850 4,192 8,959 6,604 5,541 6.19%
PBT 235 158 85 -4,389 -4,710 188 84 18.69%
Tax -3 0 0 0 0 0 -262 -52.50%
NP 232 158 85 -4,389 -4,710 188 -178 -
-
NP to SH -483 1,148 172 -4,326 -4,817 645 -178 18.09%
-
Tax Rate 1.28% 0.00% 0.00% - - 0.00% 311.90% -
Total Cost 7,718 6,691 7,765 8,581 13,669 6,416 5,719 5.12%
-
Net Worth 49,061 229,599 51,599 23,812 24,702 103,199 29,400 8.90%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 49,061 229,599 51,599 23,812 24,702 103,199 29,400 8.90%
NOSH 550,786 2,870,000 860,000 396,880 411,709 1,289,999 420,000 4.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.92% 2.31% 1.08% -104.70% -52.57% 2.85% -3.21% -
ROE -0.98% 0.50% 0.33% -18.17% -19.50% 0.63% -0.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.46 0.24 0.91 1.06 2.18 0.51 1.32 1.69%
EPS 0.04 0.04 0.02 -1.09 -1.17 0.05 0.02 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.06 0.06 0.06 0.08 0.07 4.27%
Adjusted Per Share Value based on latest NOSH - 396,880
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.56 0.48 0.55 0.30 0.63 0.47 0.39 6.21%
EPS -0.03 0.08 0.01 -0.31 -0.34 0.05 -0.01 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.1622 0.0365 0.0168 0.0175 0.0729 0.0208 8.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.115 0.135 0.065 0.06 0.06 0.07 0.07 -
P/RPS 7.89 56.57 7.12 5.68 2.76 13.67 5.31 6.81%
P/EPS -129.79 337.50 325.00 -5.50 -5.13 140.00 -165.17 -3.93%
EY -0.77 0.30 0.31 -18.17 -19.50 0.71 -0.61 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.69 1.08 1.00 1.00 0.88 1.00 4.19%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 28/02/13 27/02/12 16/02/11 23/02/10 -
Price 0.10 0.155 0.07 0.06 0.08 0.08 0.07 -
P/RPS 6.86 64.95 7.67 5.68 3.68 15.63 5.31 4.35%
P/EPS -112.86 387.50 350.00 -5.50 -6.84 160.00 -165.17 -6.14%
EY -0.89 0.26 0.29 -18.17 -14.63 0.63 -0.61 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.94 1.17 1.00 1.33 1.00 1.00 1.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment